What is AMC Global Media Inc. worth?
With the base-case assumptions below, a discounted cash flow model on AMC Global Media Inc.'s reported free cash flow gives $30.36 per share. The share price was $8.40 on November 10, 2026, 72% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -9.0% | 10.0% | $11.26 | +34% |
| Base | -4.0% | 9.0% | $30.36 | +261% |
| Bull | 1.0% | 8.0% | $65.99 | +686% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $43.18 | $46.97 | $51.59 | $57.38 | $64.81 |
| 8.0% | $33.72 | $36.17 | $39.07 | $42.55 | $46.81 |
| 9.0% | $26.75 | $28.43 | $30.36 | $32.62 | $35.29 |
| 10.0% | $21.41 | $22.60 | $23.95 | $25.50 | $27.28 |
| 11.0% | $17.17 | $18.05 | $19.02 | $20.12 | $21.37 |
Where the presets come from
Base: years 1 to 5 grow at AMC Global Media Inc.'s revenue growth rate over the last 5 fiscal years (-3.9% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions